[LINGUI] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -114.42%
YoY- -122.4%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 451,424 377,978 488,536 374,149 496,889 435,012 484,507 -4.58%
PBT -13,320 -7,776 13,513 9,416 50,879 -30,003 18,327 -
Tax 3,240 3,075 2,844 4,176 -5,876 1,937 9,400 -50.68%
NP -10,080 -4,701 16,357 13,592 45,003 -28,066 27,727 -
-
NP to SH -10,080 -4,701 16,357 13,592 45,003 -28,066 27,727 -
-
Tax Rate - - -21.05% -44.35% 11.55% - -51.29% -
Total Cost 461,504 382,679 472,179 360,557 451,886 463,078 456,780 0.68%
-
Net Worth 1,666,823 1,688,387 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 0.12%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 6,595 - - - 13,203 -
Div Payout % - - 40.32% - - - 47.62% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,666,823 1,688,387 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 0.12%
NOSH 658,823 662,112 659,556 659,805 659,868 660,376 660,166 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.23% -1.24% 3.35% 3.63% 9.06% -6.45% 5.72% -
ROE -0.60% -0.28% 0.96% 0.82% 2.71% -1.72% 1.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.52 57.09 74.07 56.71 75.30 65.87 73.39 -4.45%
EPS -1.53 -0.71 2.48 2.06 6.82 -4.25 4.20 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.53 2.55 2.57 2.51 2.52 2.47 2.52 0.26%
Adjusted Per Share Value based on latest NOSH - 658,823
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 68.52 57.37 74.15 56.79 75.42 66.03 73.54 -4.58%
EPS -1.53 -0.71 2.48 2.06 6.83 -4.26 4.21 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 2.53 2.5627 2.5729 2.5137 2.524 2.4758 2.5251 0.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.59 1.57 1.56 1.29 1.18 1.85 -
P/RPS 2.34 2.79 2.12 2.75 1.71 1.79 2.52 -4.79%
P/EPS -104.58 -223.94 63.31 75.73 18.91 -27.76 44.05 -
EY -0.96 -0.45 1.58 1.32 5.29 -3.60 2.27 -
DY 0.00 0.00 0.64 0.00 0.00 0.00 1.08 -
P/NAPS 0.63 0.62 0.61 0.62 0.51 0.48 0.73 -9.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 15/02/13 08/11/12 30/08/12 10/05/12 17/02/12 03/11/11 26/08/11 -
Price 1.62 1.60 1.55 1.53 1.49 1.54 1.60 -
P/RPS 2.36 2.80 2.09 2.70 1.98 2.34 2.18 5.40%
P/EPS -105.88 -225.35 62.50 74.27 21.85 -36.24 38.10 -
EY -0.94 -0.44 1.60 1.35 4.58 -2.76 2.62 -
DY 0.00 0.00 0.65 0.00 0.00 0.00 1.25 -
P/NAPS 0.64 0.63 0.60 0.61 0.59 0.62 0.63 1.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment